Consolidated cash flow statement
in EUR '000 |
2017 |
2016 |
||||
|
||||||
Result of the period |
372,591 |
320,990 |
||||
Change in net underwriting provisions net |
806,992 |
710,921 |
||||
Change in underwriting receivables and liabilities |
-14,829 |
-85,826 |
||||
Change in deposit receivables and liabilities as well as in reinsurance receivables and liabilities |
-31,105 |
41,981 |
||||
Change in other receivables and liabilities |
-6,185 |
3,624 |
||||
Change in financial instruments recognised at fair value through profit and loss (incl. held for trading) |
144,389 |
65,041 |
||||
Gain/loss from disposal of investments |
-98,818 |
-84,717 |
||||
Depreciation/appreciation of all other investments |
207,821 |
64,081 |
||||
Change in pension, severance and other personnel provisions |
-36,438 |
98,500 |
||||
Change in deferred tax asset/liability excl. tax liabilities |
-15,872 |
-4,214 |
||||
Change in other balance sheet items |
-36,988 |
213 |
||||
Change in goodwill and other intangible assets |
165,715 |
87,033 |
||||
Other cash-neutral income and expenses and adjustments to the result of the period1 |
-187,394 |
-84,963 |
||||
Cash flow from operating activities |
1,269,879 |
1,132,664 |
||||
Cash inflow from the sale of associated companies |
0 |
6,757 |
||||
Payments for the acquisition of subsidiaries |
-37,610 |
-107,482 |
||||
Cash inflow from the sale of available for sale securities |
2,975,505 |
3,268,788 |
||||
Payments for the acquisition of available for sale securities |
-4,181,627 |
-3,873,475 |
||||
Cash inflow from disposals/repayments of held to maturity securities |
224,339 |
186,173 |
||||
Payments for the addition of held to maturity securities |
-154,812 |
-191,713 |
||||
Cash inflow from the sale of land and buildings |
68,693 |
30,527 |
||||
Payments for the acquisition of land and buildings |
-278,323 |
-303,069 |
||||
Cash inflow for the sale of intangible assets |
4,313 |
2,071 |
||||
Payments for the acquisition of intangible assets |
-61,746 |
-41,390 |
||||
Change in unit-linked and index-linked life insurance items |
-713 |
-111,971 |
||||
Change in other investments |
113,124 |
441,778 |
||||
Cash flow from investing activities |
-1,328,857 |
-693,006 |
||||
Cash inflow from subordinated liabilities |
450,000 |
0 |
||||
Cash outflow from subordinated liabilities |
-257,355 |
-9,300 |
||||
Dividend payments |
-130,090 |
-99,357 |
||||
Cash inflow from other financing activities |
172,358 |
19,302 |
||||
Cash outflow from other financing activities |
-272,786 |
-20,713 |
||||
Cash flow from financing activities |
-37,873 |
-110,068 |
||||
Change in cash and cash equivalents |
-96,851 |
329,590 |
||||
Cash and cash equivalents at beginning of period2 |
1,589,941 |
1,101,212 |
||||
Change in cash and cash equivalents |
-96,851 |
329,590 |
||||
Additions/disposals from change in consolidation method |
0 |
162,570 |
||||
Effects of foreign currency exchange differences on cash and cash equivalents |
4,641 |
-3,431 |
||||
Cash and cash equivalents at end of period2 |
1,497,731 |
1,589,941 |
||||
thereof non-profit societies |
118,731 |
148,770 |
Additional information on the statement of cash flows |
2017 |
2016 |
||||
|
||||||
Received interest1 |
751,197 |
760,824 |
||||
Received dividends1 |
145,965 |
147,601 |
||||
Interest paid2 |
94,610 |
76,886 |
||||
Income taxes paid1 |
49,590 |
45,725 |
||||
|
|
|
||||
Expected cash flow from reclassified securities |
16,323 |
21,852 |
||||
Effective interest rate of reclassified securities |
4.24% |
3.37% |
Reconciliation of liabilities from financing activities |
31.12.2017 |
||||||||
Subordinated liabilities (including interests) |
Liabilities to financial institutions |
Liabilities from public funding |
Financing liabilities1 |
Derivative financial instruments2 |
|||||
|
|||||||||
Book value as of 31.12. of the previous year |
1,265,009 |
1,304,900 |
91,049 |
1,528,828 |
38 |
||||
Cash changes |
131,660 |
-113,179 |
4,274 |
-23,327 |
55 |
||||
Cash inflows |
450,000 |
106,595 |
7,742 |
57,808 |
213 |
||||
Payments |
-257,355 |
-205,190 |
-3,418 |
-64,020 |
-158 |
||||
Interest paid |
-60,985 |
-14,584 |
-50 |
-17,115 |
0 |
||||
Non-cash changes |
94,330 |
9,310 |
4,695 |
-25,084 |
1,073 |
||||
Additions |
59,852 |
12,352 |
5,210 |
17,579 |
0 |
||||
Disposals |
0 |
-11 |
-522 |
-10,436 |
0 |
||||
Change in the scope of consolidation |
0 |
0 |
0 |
-14 |
0 |
||||
Reclassifications |
33,326 |
341 |
0 |
-33,326 |
0 |
||||
Measurement changes |
0 |
-3,373 |
0 |
1,120 |
144 |
||||
Exchange rate differences |
1,152 |
1 |
7 |
-7 |
929 |
||||
Book value as of 31.12. |
1,490,999 |
1,201,031 |
100,018 |
1,480,417 |
1,166 |